| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | 125.00K | 1.12M | 793.00K | 333.00K | |
| Receivables | | | 3.66M | 3.07M | 3.20M | 441.00K | 603.00K | |
| Inventories | | | 11.00M | 12.00M | 13.00M | 836.00K | 862.00K | |
| Total Current Assets | | | 15.00M | 15.00M | 17.00M | 2.07M | 1.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.52M | 7.18M | 8.12M | 662.00K | 46.00K | |
| Intangibles | | | 14.00M | 15.00M | 16.00M | 510.00K | 444.00K | |
| Other Non-Current Assets | | | N/A | 0.00 | 61.00K | 69.00K | 63.00K | |
| Total Non-Current Assets | | | 20.00M | 22.00M | 24.00M | 1.24M | 553.00K | |
| |
| TOTAL ASSETS | | | 35.00M | 37.00M | 41.00M | 3.31M | 2.35M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 60.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 11.00M | 4.13M | 16.00M | 120.00K | 97.00K | |
| Accounts Payable | | | 4.76M | 4.20M | 3.62M | 983.00K | 866.00K | |
| Other Current Liabilities | | | 240.00K | 380.00K | 1.47M | 31.00K | 59.00K | |
| Total Current Liabilities | | | 16.00M | 8.71M | 21.00M | 1.13M | 1.02M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.00M | 22.00M | 14.00M | 529.00K | 0.00 | |
| Deferred Taxes/Income | | | 1.10M | 1.19M | 1.87M | 29.00K | N/A | |
| Other Non-Current Liabilities | | | 170.00K | 170.00K | 170.00K | 39.00K | 26.00K | |
| Total Non-Current Liabilities | | | 15.00M | 23.29M | 16.00M | 597.00K | 26.00K | |
| |
| TOTAL LIABILITIES | | | 31.00M | 32.00M | 37.00M | 1.73M | 1.05M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -17.00M | -17.00M | -18.00M | -17.79M | -17.93M | |
| Additional Paid In Capital | | | 20.00M | 20.00M | 20.00M | 18.26M | 18.14M | |
| Minority Interest | | | 10.00K | N/A | N/A | N/A | N/A | |
| Common Shares | | | 1.48M | 1.48M | 1.48M | 1.11M | 1.09M | |
| Other Shareholders' Equity | | | -130.00K | -120.00K | -100.00K | N/A | N/A | |
| Shares Outstanding | | | 15.00M | 15.00M | 15.00M | 11.15M | 10.95M | |
| Tangible Book Value per Share | | | -0.63 | -0.67 | -0.78 | 0.10 | 0.08 | |
| Total Shareholders' Equity | | | 4.53M | 4.90M | 4.24M | 1.58M | 1.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 35.00M | 37.00M | 41.00M | 3.31M | 2.35M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.88 | 4.49 | 3.30 | 0.33 | N/A | |
| Current Ratio | | | 0.94 | 1.72 | 0.81 | 1.83 | 1.76 | |
| Return On Assets (ROA) | | | -1.14% | 1.73% | 0.54% | 4.14% | 14.12% | |
| Return On Equity (ROE) | | | -8.83% | 13.06% | 5.19% | 8.67% | 25.48% | |
| Return On Invested Capital (ROIC) | | | 3.81% | 5.26% | 6.26% | 4.58% | 18.01% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.81% | 5.28% | 6.63% | 7.21% | 24.03% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 14.36% | 11.30% | 43.42% | 11.41% | 43.35% | |